535 N Victoria Park Road, Fort Lauderdale, FL 33301
3 beds • 3 baths • 1792 sqft
$1,326,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -24.4% first-year return on $297k initial cash invested.
-24.4%
Cash On Cash
1.42%
Cap Rate
0.21
DSCR
$6,835
Rent
-$6,033
Cashflow
Cash Flow
$6,835 income − $12,868 expenses = $6,033 out of pocket
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,269
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,835
Total Expenses
$12,868
Mortgage P&I
107%
$7,332
Property Taxes
26%
$1,770
Home Insurance
7%
$486
HOA
0%
$0
Property Management
15%
$1,025
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,709